image
Technology - Computer Hardware - NASDAQ - US
$ 10.97
-6.56 %
$ 1.15 B
Market Cap
-11.55
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one CRSR stock under the worst case scenario is HIDDEN Compared to the current market price of 11 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one CRSR stock under the base case scenario is HIDDEN Compared to the current market price of 11 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one CRSR stock under the best case scenario is HIDDEN Compared to the current market price of 11 USD, Corsair Gaming, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
1.32 B REVENUE
-9.83%
-50 M OPERATING INCOME
-515.57%
-83.4 M NET INCOME
-2616.69%
35.9 M OPERATING CASH FLOW
-59.76%
-52.7 M INVESTING CASH FLOW
-95.34%
-50.7 M FINANCING CASH FLOW
-35.56%
414 M REVENUE
35.97%
5.92 M OPERATING INCOME
128.28%
2.73 M NET INCOME
106.20%
55.6 M OPERATING CASH FLOW
121.33%
-2.16 M INVESTING CASH FLOW
93.66%
-4.06 M FINANCING CASH FLOW
83.39%
Balance Sheet Corsair Gaming, Inc.
image
Current Assets 712 M
Cash & Short-Term Investments 176 M
Receivables 253 M
Other Current Assets 283 M
Non-Current Assets 646 M
Long-Term Investments 0
PP&E 68.5 M
Other Non-Current Assets 577 M
Current Liabilities 418 M
Accounts Payable 240 M
Short-Term Debt 21.9 M
Other Current Liabilities 157 M
Non-Current Liabilities 245 M
Long-Term Debt 225 M
Other Non-Current Liabilities 20.4 M
EFFICIENCY
Earnings Waterfall Corsair Gaming, Inc.
image
Revenue 1.32 B
Cost Of Revenue 989 M
Gross Profit 328 M
Operating Expenses 378 M
Operating Income -50 M
Other Expenses 33.4 M
Net Income -83.4 M
RATIOS
24.89% GROSS MARGIN
24.89%
-3.79% OPERATING MARGIN
-3.79%
-7.53% NET MARGIN
-7.53%
0.00% ROE
0.00%
0.00% ROA
0.00%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Corsair Gaming, Inc.
image
Net Income -83.4 M
Depreciation & Amortization 13.4 M
Capital Expenditures -9.85 M
Stock-Based Compensation 30.6 M
Change in Working Capital 0
Others 75.2 M
Free Cash Flow 26 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Corsair Gaming, Inc.
image
Wall Street analysts predict an average 1-year price target for CRSR of $13.2 , with forecasts ranging from a low of $8 to a high of $28 .
CRSR Lowest Price Target Wall Street Target
8 USD -27.07%
CRSR Average Price Target Wall Street Target
13.2 USD 20.33%
CRSR Highest Price Target Wall Street Target
28 USD 155.24%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Corsair Gaming, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
20.1 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7 months ago
Jul 05, 2024
Sell 20.1 K USD
Potter Michael G
Chief Financial Officer
- 1947
10.33 USD
1 year ago
Jan 08, 2024
Sell 53.7 K USD
La Thi L
President & COO
- 3837
14 USD
1 year ago
Sep 15, 2023
Sell 150 K USD
Potter Michael G
Chief Financial Officer
- 10000
15.03 USD
1 year ago
Jul 03, 2023
Sell 77.6 K USD
La Thi L
President & COO
- 4387
17.6854 USD
1 year ago
Jun 01, 2023
Sell 195 K USD
Potter Michael G
Chief Financial Officer
- 10000
19.4813 USD
1 year ago
Jun 02, 2023
Sell 200 K USD
Potter Michael G
Chief Financial Officer
- 10000
20 USD
1 year ago
May 18, 2023
Sell 200 K USD
Potter Michael G
Chief Financial Officer
- 10000
20 USD
1 year ago
May 16, 2023
Sell 77.3 K USD
Potter Michael G
Chief Financial Officer
- 4088
18.9 USD
1 year ago
Apr 03, 2023
Sell 90.7 K USD
La Thi L
- 5000
18.1424 USD
2 years ago
Mar 01, 2023
Sell 172 K USD
Potter Michael G
Chief Financial Officer
- 10000
17.2351 USD
2 years ago
Jan 04, 2023
Sell 70 K USD
La Thi L
President & COO
- 5000
14 USD
2 years ago
Jan 04, 2023
Sell 49.8 K USD
Potter Michael G
Chief Financial Officer
- 3585
13.8841 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
Corsair Group (Cayman), LP
Director
+ 2121212
16.5 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
Bagaria Anup
Director
+ 2121212
16.5 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
MAJOROS GEORGE L. Jr.
Director
+ 2121212
16.5 USD
2 years ago
May 11, 2022
Bought 580 K USD
Szteinbaum Samuel R.
director:
+ 40000
14.5 USD
3 years ago
Jul 01, 2021
Sell 247 K USD
Potter Michael G
Chief Financial Officer
- 7500
32.9772 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
Corsair Group (Cayman), LP
10 percent owner
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
Corsair Group (Cayman), LP
10 percent owner
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
Corsair Group (Cayman), LP
10 percent owner
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
Corsair Group (Cayman), LP
10 percent owner
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
Corsair Group (Cayman), LP
10 percent owner
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
Corsair Group (Cayman), LP
10 percent owner
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
Bagaria Anup
director, 10 percent owner:
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
Bagaria Anup
director, 10 percent owner:
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
Bagaria Anup
director, 10 percent owner:
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
Bagaria Anup
director, 10 percent owner:
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
Bagaria Anup
director, 10 percent owner:
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
Bagaria Anup
director, 10 percent owner:
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 7.29 M USD
Paul Andrew J.
Chief Executive Officer
- 186467
39.0874 USD
3 years ago
Jun 14, 2021
Sell 9.01 M USD
Paul Andrew J.
Chief Executive Officer
- 222911
40.4385 USD
3 years ago
Jun 14, 2021
Sell 4.07 M USD
Chevalier Bertrand
EVP of Gaming Products
- 100000
40.7 USD
3 years ago
Jun 03, 2021
Sell 2.22 M USD
Paul Andrew J.
Chief Executive Officer
- 63533
35.003 USD
3 years ago
Jun 03, 2021
Sell 2.22 M USD
Paul Andrew J.
Chief Executive Officer
- 63533
35.003 USD
3 years ago
Jun 03, 2021
Sell 3.5 M USD
La Thi L
See Remarks
- 100000
35 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
Corsair Group (Cayman), LP
10 percent owner
- 5000000
31.87 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
Bagaria Anup
director, 10 percent owner:
- 5000000
31.87 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 5000000
31.87 USD
3 years ago
Jun 01, 2021
Sell 239 K USD
Potter Michael G
Chief Financial Officer
- 7500
31.8458 USD
3 years ago
Jun 03, 2021
Sell 262 K USD
Potter Michael G
Chief Financial Officer
- 7500
35 USD
3 years ago
May 18, 2021
Sell 4.13 M USD
Chevalier Bertrand
EVP of Gaming Products
- 125000
33.0033 USD
3 years ago
May 10, 2021
Sell 246 K USD
Potter Michael G
Chief Financial Officer
- 7500
32.8495 USD
3 years ago
May 06, 2021
Sell 3.26 M USD
La Thi L
Chief Operating Officer
- 100000
32.643 USD
3 years ago
Apr 09, 2021
Bought 1 M USD
WEISENBURGER RANDALL J
Director
+ 58823
17 USD
4 years ago
Sep 25, 2020
Bought 1 M USD
WEISENBURGER RANDALL J
Director
+ 58823
17 USD
4 years ago
Jan 26, 2021
Sell 289 M USD
Corsair Group (Cayman), LP
10 percent owner
- 8260000
35 USD
4 years ago
Jan 26, 2021
Sell 289 M USD
Bagaria Anup
director, 10 percent owner:
- 8260000
35 USD
4 years ago
Jan 26, 2021
Sell 8.75 M USD
Paul Andrew J.
Chief Executive Officer
- 250000
35 USD
4 years ago
Jan 26, 2021
Sell 289 M USD
MAJOROS GEORGE L. Jr.
Director
- 8260000
35 USD
4 years ago
Jan 26, 2021
Sell 289 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 8260000
35 USD
4 years ago
Jan 26, 2021
Sell 3.5 M USD
La Thi L
See Remarks
- 100000
35 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 1135375
17 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
Bagaria Anup
director, 10 percent owner:
- 1135375
17 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
Corsair Group (Cayman), LP
10 percent owner
- 1135375
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 6500000
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
Corsair Group (Cayman), LP
10 percent owner
- 6500000
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
Bagaria Anup
director, 10 percent owner:
- 6500000
17 USD
7. News
Corsair's Elgato Wins Prestigious ISE 2025 Best of Show Award for Stream Deck Studio MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced its Elgato Stream Deck Studio won the prestigious Best of Show Award at ISE 2025, the world's leading professional AV and broadcast exhibition. Recognized for its groundbreaking innovation in live production control, Stream Deck Studio is setting t. businesswire.com - 1 week ago
Corsair Gaming: Q4 Earnings, Sales Outlook Is Strong But Margins Remain A Concern Corsair Gaming's Q4 results exceeded Wall Street expectations as peripherals continued to grow well and component sales started to stabilize. With Nvidia's 50-series GPU launch, the Apple collaboration, and Fanatec, Corsair guides great revenue growth in 2025. Still, thin guided margins remain a concern over the longer term. I estimate Corsair stock to have a fair value of $8.97. seekingalpha.com - 2 weeks ago
Corsair Gaming, Inc. (CRSR) Q4 2024 Earnings Call Transcript Corsair Gaming, Inc. (NASDAQ:CRSR ) Q4 2024 Earnings Conference Call February 12, 2025 5:00 PM ET Company Participants Ronald van Veen - VP, Finance & IR Andy Paul - CEO Thi La - President, COO & CEO Michael Potter - CFO Conference Call Participants Aaron Lee - Macquarie George Wang - Barclays Doug Creutz - TD Cowen Colin Loyet - Baird Operator Good afternoon, and welcome to Corsair Gaming's Fourth Quarter and Full Year 2024 Earnings Conference Call. As a reminder, today's call is being recorded, and your participation implies consent to such recording. seekingalpha.com - 2 weeks ago
Corsair Announces Planned Retirement of Founder and CEO Andy Paul and Appointment of Thi La as Company's Next CEO MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced the planned retirement of Andy Paul, Founder and Chief Executive Officer, from the company and its board effective July 1, 2025. As part of the planned transition, the board of directors appointed Thi La, currently Corsair's President and Chief Ope. businesswire.com - 2 weeks ago
Corsair Gaming Reports Fourth Quarter and Full Year 2024 Financial Results MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced financial results for the fourth quarter and full year ended December 31, 2024, as well as guidance for the full year 2025. Fourth Quarter 2024 Select Financial Metrics Net revenue was $413.6 million compared to $417.3 million in the fourth quarter. businesswire.com - 2 weeks ago
Corsair Wins Multiple Prestigious Awards, Chosen by Apple to Support Gaming on Apple Devices as Peripheral Supplier MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) is pleased to be recognized as one of the Top 10 tech companies in several recent consumer reviews including PC Mag's Best Brands Index Top 10, with the highest Net Promoter Score of any top 25 gaming peripheral brand. The Company is also delighted to announce it received the Best Keyboard Award for 2025 from both The New York Times' Wirecutter and PC World for CORSAIR's K65 WL keyboard for gaming and overall usage. The K65 Wireless key. businesswire.com - 1 month ago
Corsair Gaming Q4 Preview: Upcoming Nvidia GPUs To Boost High-End PC Sales Corsair Gaming, Inc. is expected to report Q4 and full-year 2024 earnings on February 7th. Nvidia's new 5000 series GPUs could boost Corsair's high-end gaming market, aiding inventory clearance and improving margins, especially in the high-end PC market. The recent acquisition of Fanatec and partnerships, particularly with “Call of Duty,” may enhance revenue, though skepticism remains about the Apple partnership's impact. seekingalpha.com - 1 month ago
Corsair Gaming stock price crashed, but could surge 150% The Corsair Gaming stock price has pulled back in the past few years as the gaming industry went through a substantial slowdown. It initially peaked at $51.3 in 2021 as the sector boomed because of the pandemic and then pulled back to an all-time low of $5.50 in September last year. invezz.com - 1 month ago
CORSAIR and ORIGIN PC Deliver AI-Powered Microservices for Enthusiasts and Creators with NVIDIA NIM on RTX PCs MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) is proud to announce , during the 2025 CES in Las Vegas, that the latest CORSAIR and ORIGIN PC systems, powered by NVIDIA GeForce RTX™ 50 Series GPUs, are fully equipped to support NVIDIA NIM microservices, with these groundbreaking services set to become available later in 2025. Powered by NVIDIA Blackwell, GeForce RTX 50 Series GPUs bring game-changing capabilities to gamers and creators. Equipped with a massive level of AI horsepower. businesswire.com - 1 month ago
Corsair Gaming to Present at Barclays 22nd Annual Global Technology Conference MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will present to institutional investors at Barclays 22nd Annual Global Technology Conference, at The Palace Hotel, San Francisco. A live fireside webcast with management will be available through Corsair's Investor Relations website at 8:40 a.m. Pac. businesswire.com - 3 months ago
CORSAIR Unveils Exclusive, Award-Winning K65 PLUS WIRELESS Keyboard and M75 WIRELESS Gaming Mouse Colorways for Mac MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR), a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts, today announced that the award-winning K65 PLUS WIRELESS keyboard and the M75 WIRELESS mouse will be available in exclusive Glacier Blue and Frost colors for the Mac®. Whether playing games on a desktop or a laptop, users will enjoy unrivaled design, quality, and performance. Both products are available. businesswire.com - 3 months ago
Corsair Gaming to Present at 2024 UBS Global Technology Conference MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will present to institutional investors at the 2024 UBS Global Technology Conference, at The Phoenician Hotel in Scottsdale, Arizona. Michael G. Potter, Corsair's Chief Financial Officer, and Ronald van Veen, Vice-President Finance, Investor Relatio. businesswire.com - 3 months ago
8. Profile Summary

Corsair Gaming, Inc. CRSR

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 1.15 B
Dividend Yield 0.08%
Description Corsair Gaming, Inc., together with its subsidiaries, designs, markets, and distributes gaming and streaming peripherals, components and systems in the Americas, Europe, the Middle East, and the Asia Pacific. The company offers gamer and creator peripherals, including gaming keyboards, mice, headsets, and controllers, as well as capture cards, stream decks, USB microphones, studio accessories, and EpocCam software. It also provides gaming components and systems comprising power supply units, cooling solutions, computer cases, and DRAM modules, as well as prebuilt and custom-built gaming PCs, and others; and PC gaming software comprising iCUE for gamers and Elgato's streaming suite for streamers and content creators. In addition, the company offers coaching and training, and other services. It sells its products through a network of distributors and retailers, including online retailers, as well as directly to consumers through its website. The company was incorporated in 1994 and is headquartered in Fremont, California. Corsair Gaming, Inc. is a subsidiary of Corsair Group (Cayman), LP.
Contact 47100 Bayside Parkway, Fremont, CA, 94538 https://www.corsair.com
IPO Date Sept. 23, 2020
Employees 2387
Officers Mr. Ronald Van Veen Vice President of Finance & Investor Relations Ms. Thi L. La President, Chief Operating Officer & Director Mr. Michael Buchanan Senior Vice President of Worldwide Sales Ms. Carina M. Tan J.D. Vice President & General Counsel Mr. Peter E. Hilliard Chief Human Resources Officer Mr. Bertrand Chevalier Executive Vice President of Gaming Products Mr. Matthew Hsu Senior Vice President of System Products Julian Fest Senior Vice President of Streaming Products Mr. Andrew J. Paul Co-Founder, Chief Executive Officer & Director Mr. Michael G. Potter Chief Financial Officer & Principal Accounting Officer